Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.26% first-year return on $32,550 initial cash invested.
8.26%
Cash On Cash
8.68%
Cap Rate
1.38
DSCR
$1,633
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,633 income − $1,409 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,633
Total Expenses
$1,409
Mortgage P&I
50%
$815
Property Taxes
7%
$115
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0